WORLEY LIMITED (WOR)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

WOR

WOR - WORLEY LIMITED

FNArena Sector : Energy Sector Contracting
Year End: June
GICS Industry Group : Energy
Debt/EBITDA: 2.57
Index: ASX100 | ASX200 | ASX300 | ALL-ORDS

Worley is a global engineering company providing project and asset services to the energy, chemicals and resource sectors. The company has been listed since 2002. Has started to diversify via renewable energy projects.

LAST PRICE CHANGE +/- CHANGE % VOLUME

$14.69

29 Aug
2025

0.050

OPEN

$14.55

0.34%

HIGH

$14.72

2,855,383

LOW

$14.43

TARGET
$17.64 20.1% upside
OTHER COMPANIES IN THE SAME SECTOR
EOL . MND . MSV . PRN .
FNARENA'S MARKET CONSENSUS FORECASTS
WOR: 1
Title FY24
Actual		 FY25
Actual		 FY26
Forecast		 FY27
Forecast
EPS (cps) xxx 77.6 97.1 xxx
DPS (cps) xxx 50.0 52.3 xxx
EPS Growth xxx 35.1% 25.0% xxx
DPS Growth xxx 0.0% 4.5% xxx
PE Ratio xxx N/A 15.1 xxx
Dividend Yield xxx N/A 3.6% xxx
Div Pay Ratio(%) xxx 64.4% 53.9% xxx

Dividend yield today if purchased 3 years ago: 3.53%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 3.42

Estimated Dividend Growth
(Average Of Past Three Years)

  %

Amount Invested

 $ 

Tell Me The Dividend After This Many Years
Past performance is no guarantee for the future. Investors should take into account that heavy swings in share price or exceptional circumstances (a la 2009) can have a significant impact on short term calculations and averages

Last ex-div: 02/09 - (franking ex-di

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2025 FactSet UK Limited. All rights reserved
Title 202020212022202320242025
EPS Basic xxxxxxxxxxxxxxx77.6
DPS All xxxxxxxxxxxxxxx50.0
Sales/Revenue xxxxxxxxxxxxxxx11,222.0 M
Book Value Per Share xxxxxxxxxxxxxxx1,100.3
Net Operating Cash Flow xxxxxxxxxxxxxxx741.0 M
Net Profit Margin xxxxxxxxxxxxxxx3.64 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 202020212022202320242025
Return on Capital Employed xxxxxxxxxxxxxxx7.31 %
Return on Invested Capital xxxxxxxxxxxxxxx5.62 %
Return on Assets xxxxxxxxxxxxxxx3.81 %
Return on Equity xxxxxxxxxxxxxxx7.31 %
Return on Total Capital xxxxxxxxxxxxxxx8.64 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx401.0 M

Return on Capital Employed

Return on Invested Capital

Return on Assets

Return on Equity

Return on Total Capital

Free Cash Flow ex dividends

Title 202020212022202320242025
Short-Term Debt xxxxxxxxxxxxxxx1,018 M
Long Term Debt xxxxxxxxxxxxxxx1,435 M
Total Debt xxxxxxxxxxxxxxx2,453 M
Goodwill - Gross xxxxxxxxxxxxxxx5,709 M
Cash & Equivalents - Generic xxxxxxxxxxxxxxx962 M
Price To Book Value xxxxxxxxxxxxxxx1.19

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 202020212022202320242025
Capex xxxxxxxxxxxxxxx76.0 M
Capex % of Sales xxxxxxxxxxxxxxx0.68 %
Cost of Goods Sold xxxxxxxxxxxxxxx10,294 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx250 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx282 M

Capex

Capex % of Sales

Cost of Goods Sold

Selling, General & Admin. Exp & Other

Research & Development

Investments - Total

EXPERT VIEWS
Display All Commentary

Sentiment Indicator

1.0

No. Of Recommendations

5
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Morgans

xx/xx/xxxx

1

xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Macquarie

xx/xx/xxxx

1

xxxxxxxxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Citi

28/08/2025

1

Buy

$17.50

19.13%

The highlight of Worley's FY25 result was 9.2% EBITDA margin, beating Citi's 8.4% forecast and was also ahead of the company's guidance of 8.0-8.5%. Strong pricing power, disciplined contracting with over 80% reimbursable and supportive market structure helped.

The company expects margin to sustained at 9.0-9.5% in FY26, prompting the broker to upgrade its forecast to 9.2% from 8.1% earlier. 

In FY25, resources was the prime growth driver with integrated energy the secondary growth engine. In terms of regions, Middle East delivered strong EBITA contribution, offsetting the weakness in Europe.

The broker notes CP2 contribution is still to build and is more weighted to FY27. The broker lowered FY26 revenue forecast but lifted margin assumptions across each segment, and now forecasts 8% y/y EBITDA growth.

Buy. Target rises to $17.50 from $17.00.

FORECAST
Citi forecasts a full year FY26 dividend of 57.10 cents and EPS of 96.50 cents.
Citi forecasts a full year FY27 dividend of 60.40 cents and EPS of 119.70 cents.

UBS

xx/xx/xxxx

1

xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Ord Minnett

xx/xx/xxxx

1

xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial
Access Stockbroker Research History >
EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

0

Please note: unlike Broker Call Report, BC Extra is not updated daily. The info you see might not be the latest. FNArena does its best to update ASAP.

BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY
Access Extra Coverage Research History >

WOR STOCK CHART

FNArena News on WOR

1
FNArena Corporate Results Monitor – 28-08-2025

Aug 28 2025 - Australia
2
Rudi’s View: BlueScope Steel, IGO, GrainCorp, Pilbara Minerals, Santos & More

Aug 14 2025 - Rudi's View
3
Rudi’s View: AI Updates, Hot Favourites & First August Results

Aug 07 2025 - Rudi's View
4
Rudi’s View: Taking Stock Ahead Of August

Jul 30 2025 - Rudi's View
5
Rudi’s View: Bega Cheese, Cettire, Harvey Norman, Sigma, SiteMinder & More

Jul 24 2025 - Rudi's View

Latest Energy Sector Contracting News

1
Positive Trend Underpins Worley Shares

Jun 24 2025 - Technicals
2
Worley Shrugs Off Global Uncertainty

May 22 2025 - Commodities
3
Treasure Chest: The Green Opportunity In Worley

May 06 2024 - Treasure Chest
4
ESG Focus: ASX300 Rush To Decarbonise

Oct 21 2022 - ESG Focus
5
Treasure Chest: Worley’s Opportunity Is… Green?

Oct 20 2021 - Treasure Chest
6
Worley Well Placed For A Sustainability World

Jun 03 2021 - Australia
7
Recovery Still On Offer For Worley

Feb 02 2021 - Australia
8
Sustainability Opportunity Beckons Worley

Dec 04 2020 - Australia
9
WorleyParsons Gains Enhanced Global Scale

Jun 06 2019 - Australia
10
Oil Lift Boosts Outlook For WorleyParsons

May 10 2018 - Australia